Intrinsic Value

Brunel International N.V. (BRNL.AS)

9.92 €

-0.16 (-1.59%)

Enterprise Value 481.26
Net Debt 13.02
Equity Value 468.25
Shares Outstanding 50.46
Equity Value Per Share 9.28



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt